1 I. EQUITY AND LIABILITIES ELGI COMPRESSORS ITALY SRL. BALANCE SHEET AS AT 31ST MARCH, 2016 Particulars Note No (1) SHAREHOLDERS' FUNDS (a) Share Capital (b) Reserves and Surplus (2) Share application money pending allotment (3) NON-CURRENT LIABILITIES (a) Long-term borrowings (b) Deferred tax liabilities (Net) 5 (c) Long term provisions (4) CURRENT LIABILITIES (a) Short-term borrowings (b) Trade payables (c) Other current liabilities (d) Short-term provisions TOTAL II. ASSETS (1) NON-CURRENT ASSETS (a) Fixed assets (i) Tangible assets (ii) Intangible assets (iii) Capital work-in-progress (b) Non-current investments (c) Deferred tax assets (net) (d) Long term loans and advances (e) Other non-current assets 15 (2) CURRENT ASSETS (a) Inventories (b) Trade receivables (c) Cash and cash equivalents (d) Short-term loans and advances (e) Other current assets 2 0 TOTAL The accompanying notes are an integeral part of the financial statements.
2 ELGI COMPRESSORS ITALY SRL. Statement of Profit and Loss the quarter ended 31ST MARCH, 2016 Particulars Note No I. REVENUE FROM OPERATIONS II. OTHER INCOME III. TOTAL REVENUE (I +II) IV. EXPENSES: Cost of materials consumed Purchase of Traded goods Changes in inventories of finished goods, work-inprogress and Traded goods Employee benefit expenses Finance Cost Depreciation and amortization expenses Other expenses TOTAL EXPENDITURE PROFIT BEFORE EXCEPTIONAL AND V. EXTRAORDINARY ITEMS AND TAX (III - IV) VI. EXCEPTIONAL ITEMS VII. PROFIT BEFORE EXTRAORDINARY ITEMS AND TAX (V-VI) VIII. EXTRAORDINARY ITEMS IX. PROFIT BEFORE TAX (VII - VIII) X. TAX EXPENSE: (1) CURRENT TAX (2) DEFERRED TAX PROFIT(LOSS) FOR THE YEAR FROM XI. CONTINUING OPERATIONS (IX - X) XII. PROFIT/(LOSS) FROM DISCONTINUING OPERATIONS TAX EXPENSE OF DISCONTINUING XIII. OPERATIONS PROFIT/(LOSS) FROM DISCONTINUING XIV. OPERATIONS (AFTER TAX) (XII - XIII) XV. PROFIT/(LOSS) FOR THE YEAR (XI+XIV) The accompanying notes are an integeral part of the financial statements.
3 2 SHARE CAPITAL ISSUED, SUBSCRIBED AND FULLY PAID-UP SHARES. Equity Shares of ` /- each fully paid Total Issued, subscribed and fully paid-up share capital RESERVES AND SURPLUS a) FOREIGN CURRENCY TRANSACTION RESERVE b) SURPLUS FROM STATEMENT OF PROFIT & LOSS As per the last Balance Sheet Add: Current year surplus Total (a+b) LONG TERM BORROWINGS From Bank DEFERRED TAX LIABILITIES (NET) As per the last Balance Sheet Add: For the year 6 LONG TERM PROVISIONS Contingent consideration to Shareholders SHORT TERM BORROWINGS a) From Bank b) From Others TRADE PAYABLE Others OTHER CURRENT LIABILITIES a) Current maturities of long-term debt b) Unpaid dividends c) Advance from customers c) Employee related expenses payable d) TDS Payable / Other Taxes payable e) Other payables
4 11.Tangible & Intengible Assets Tangible Assets Intangible Assets Particulars Grand Total Land Building Plant & Machinery Furniture and Fixtures Vehicle Others Total Goodwill Others Total Gross Block Balance as at 31st April ,17,70,749 15,85,34,288 21,39,78,301 2,64,06,923 76,87,247 19,94,528 43,03,72,037 52,25,40,358 2,35,07,046 54,60,47,405 97,64,19,442 Additions 23,50,523 16,76,274 16,60,627 56,87,425 4,68,647 4,68,647 61,56,071 Deletions / write off ,62,934 9,94,335-12,57, ,57,269 Translation differences 39,27,497 2,88,80,890 3,88,02,549 49,30,912 12,67,966 3,59,818 7,81,69,633 9,42,67,583 42,96,737 9,85,64,320 17,67,33,952 Balance as at 31 March ,78,43,252 13,20,03,922 17,68,52,026 2,28,73,704 54,24,947 16,34,710 35,66,32,561 42,82,72,776 1,96,78,956 44,79,51,731 80,45,84,292 Additions - 4,25,804 18,72,977 68, ,66,858-17,75,882 17,75,882 41,42,741 Deletions / write off Translation differences (14,96,935) (1,10,89,139) (1,49,02,095) (19,21,332) (4,55,118) (1,37,142) (3,00,01,761) 69,08,193 (17,12,894) 51,95,300 (2,48,06,462) Balance as at 31st March ,93,40,186 14,35,18,865 19,36,27,099 2,48,63,113 58,80,065 17,71,852 38,90,01,180 42,13,64,583 2,31,67,732 44,45,32,314 83,35,33,494 Accumulated depreciation Balance as at 31st April ,30,65,346 19,78,89,133 2,33,46,425 74,31,467 19,94,528 25,37,26,900-2,07,82,713 2,07,82,713 27,45,09,613 For the year - 46,05,228 46,64,430 9,20,373 72,177-1,02,62,208-4,42,867 4,42,867 1,07,05,076 Deletions / write off ,62,934 9,77,091-12,40, ,40,026 Translation differences - 39,57,923 3,70,10,626 42,90,323 12,32,510 3,59,818 4,68,51,199-38,02,217 38,02,217 5,06,53,416 Balance as at 31 March ,37,12,652 16,55,42,937 1,97,13,540 52,94,043 16,34,710 21,58,97,883-1,74,23,364 1,74,23,364 23,33,21,246 For the year - 43,17,638 42,79,858 9,43,008 66,561 96,07,064-4,66,263 4,66,263 1,00,73,327 Deletions / write off Translation differences - (21,39,969) (1,40,37,304) (16,86,738) (4,46,458) (1,37,142) (1,84,47,612) - (14,77,978) (14,77,978) (1,99,25,590) Balance as at 31st March ,01,70,259 18,38,60,099 2,23,43,286 58,07,062 17,71,852 24,39,52,559-1,93,67,605 1,93,67,605 26,33,20,164 Net Block 31st March ,78,43,252 10,82,91,270 1,13,09,089 31,60,164 1,30,903-14,07,34,678 42,82,72,776 22,55,592 43,05,28,368 57,12,63,045 Balance as at 31st March ,93,40,186 11,33,48,605 97,67,000 25,19,827 73,002 (0) 14,50,48,621 42,13,64,583 38,00,127 42,51,64,709 57,02,13,330
5 10 SHORT TERM PROVISIONS a) Provisions for employee benefits b) Provision for income tax NON-CURRENT INVESTMENTS ( AT COST) No.of Shares/Unis Face Value per Share (in `) NON-TRADE INVESTMENTS a) INVESTMENT PROPERTY b) INVESTMENT IN EQUITY INSTRUMENTS i) INVESTMENT IN OTHER BODIES CORPORATE B.C.C.Caragllo -Rotair Sps c) OTHER INVESTMENTS i) Investment in government or trust securities GRAND TOTAL (a+b+c+d) DEFERRED TAX ASSETS (NET) a) As per the last Balance Sheet Add: For the year LONG TERM LOANS AND ADVANCES Security deposits All Loans and Advances are unsecured and considered good. 15 OTHER NON-CURRENT ASSETS Long term trade receivable (on deferred credit terms) All long term trade receivables are unsecured and considered good. 16 INVENTORIES a) Raw materials b) Work in progress c) Finished goods TRADE RECEIVABLES a) Trade receivables outstanding for more than 6 months b) Others All trade receivable are unsecured and considered good.
6 18 CASH AND BANK BALANCES a) CASH AND CASH EQUIVALENTS i) Balance with banks a) In current account b) In deposits i) Cash in hand SHORT-TERM LOANS AND ADVANCES a) Advances to Suppliers b) Cenvat Receivable (Net) c) VAT Receivable (Net) d) Advance Tax / TDS Receivable e) Prepaid expenses All Loans and Advances are unsecured and considered good. 20 OTHER CURRENT ASSETS Interest accrued 21 REVENUE FROM OPERATIONS a) Sale of Products b) Sale of Services Gross Sales Less: c) Excise Duty Net Sales d) Other operating revenues Net Sales OTHER INCOME a) Interest Income b) Miscellaneous income COST OF MATERIALS CONSUMED Opening Stock of Raw Materials Purchases Less: Closing Stock of Raw Materials
7 24 PURCHASE OF TRADED GOODS Purchase of Traded goods CHANGES IN INVENTORIES OF FINISHED GOODS, WORK-IN- PROGRESS AND TRADED GOODS Opening Stock of WIP Opening Stock of Finished Goods Closing Stock of WIP Closing Stock of Finished Goods EMPLOYEE BENEFIT EXPENSES Salaries & Wages Welfare expenses MD's Remuneration (Excluding performance pay) FINANCE COSTS Interest Expenses OTHER EXPENSES Packing Charges Consumption of Stores Commission and Discount Power, Fuel & Lighting Transport Charges Postage, Telegrams & Telephones Travelling and Conveyance Insurance Advertisement and Publicity Repairs and Maintenance of -Plant and machinery Building Other Assets Printing and Stationery Bad Debts Written off After Sales Expenses Rates & Tax Auditor's Remuneration -Audit Fees Miscellaneous Expenses Subscription,Periodicals & Filing Fees Rent Legal and Consultancy Charges (Gain) / Loss on Exchange Fluctuation Bank charges